Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.25% first-year return on $120k initial cash invested.
-11.25%
Cash On Cash
4.31%
Cap Rate
0.68
DSCR
$3,325
Rent
-$1,122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,325 income − $4,447 expenses = $1,122 out of pocket
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$114k
Closing costs
1%
$5,701
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,325
Total Expenses
$4,447
Mortgage P&I
90%
$3,002
Property Taxes
10%
$317
Home Insurance
6%
$201
HOA
2%
$63
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$200
Maintenance
5%
$166
Other
0%
$0